Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $870,000 | $870,000 | $870,000 | $870,000 | $870,000 | $870,000 |
1 | $891,750 | $913,500 | $935,250 | $957,000 | $978,750 | $1,000,500 |
2 | $914,044 | $959,175 | $1,005,394 | $1,052,700 | $1,101,094 | $1,150,575 |
3 | $936,895 | $1,007,134 | $1,080,798 | $1,157,970 | $1,238,730 | $1,323,161 |
4 | $960,317 | $1,057,490 | $1,161,858 | $1,273,767 | $1,393,572 | $1,521,635 |
5 | $984,325 | $1,110,365 | $1,248,998 | $1,401,144 | $1,567,768 | $1,749,881 |
6 | $1,008,933 | $1,165,883 | $1,342,672 | $1,541,258 | $1,763,739 | $2,012,363 |
7 | $1,034,157 | $1,224,177 | $1,443,373 | $1,695,384 | $1,984,207 | $2,314,217 |
8 | $1,060,011 | $1,285,386 | $1,551,626 | $1,864,922 | $2,232,233 | $2,661,350 |
9 | $1,086,511 | $1,349,656 | $1,667,998 | $2,051,414 | $2,511,262 | $3,060,552 |
10 | $1,113,674 | $1,417,138 | $1,793,097 | $2,256,556 | $2,825,169 | $3,519,635 |
11 | $1,141,515 | $1,487,995 | $1,927,580 | $2,482,212 | $3,178,315 | $4,047,581 |
12 | $1,170,053 | $1,562,395 | $2,072,148 | $2,730,433 | $3,575,605 | $4,654,718 |
13 | $1,199,305 | $1,640,515 | $2,227,559 | $3,003,476 | $4,022,555 | $5,352,925 |
14 | $1,229,287 | $1,722,540 | $2,394,626 | $3,303,824 | $4,525,375 | $6,155,864 |
15 | $1,260,019 | $1,808,668 | $2,574,223 | $3,634,206 | $5,091,047 | $7,079,244 |
16 | $1,291,520 | $1,899,101 | $2,767,290 | $3,997,626 | $5,727,428 | $8,141,130 |
17 | $1,323,808 | $1,994,056 | $2,974,837 | $4,397,389 | $6,443,356 | $9,362,300 |
18 | $1,356,903 | $2,093,759 | $3,197,950 | $4,837,128 | $7,248,776 | $10,766,645 |
19 | $1,390,826 | $2,198,447 | $3,437,796 | $5,320,841 | $8,154,873 | $12,381,641 |
20 | $1,425,596 | $2,308,369 | $3,695,630 | $5,852,925 | $9,174,232 | $14,238,888 |
21 | $1,461,236 | $2,423,787 | $3,972,803 | $6,438,217 | $10,321,011 | $16,374,721 |
22 | $1,497,767 | $2,544,977 | $4,270,763 | $7,082,039 | $11,611,137 | $18,830,929 |
23 | $1,535,211 | $2,672,226 | $4,591,070 | $7,790,243 | $13,062,529 | $21,655,568 |
24 | $1,573,592 | $2,805,837 | $4,935,400 | $8,569,267 | $14,695,345 | $24,903,903 |
25 | $1,612,931 | $2,946,129 | $5,305,555 | $9,426,194 | $16,532,263 | $28,639,489 |
26 | $1,653,255 | $3,093,435 | $5,703,472 | $10,368,814 | $18,598,796 | $32,935,412 |
27 | $1,694,586 | $3,248,107 | $6,131,233 | $11,405,695 | $20,923,646 | $37,875,724 |
28 | $1,736,951 | $3,410,512 | $6,591,075 | $12,546,264 | $23,539,101 | $43,557,082 |
29 | $1,780,374 | $3,581,038 | $7,085,406 | $13,800,891 | $26,481,489 | $50,090,645 |
30 | $1,824,884 | $3,760,090 | $7,616,811 | $15,180,980 | $29,791,675 | $57,604,242 |